[PIE] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[PIE] P.I.E. INDUSTRIAL BHD
Announcement Date
17-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 17.79%
YoY- 86.46%
Quarter Report
Latest QR
Upcoming QR
PIE's Result
PIE's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 285,196 279,418 277,564 251,923 232,087 222,925 203,681 25.23%
PBT 36,968 34,799 32,953 29,324 24,866 24,121 21,321 44.47%
Tax -7,413 -7,464 -6,791 -5,524 -4,661 -4,858 -4,372 42.32%
NP 29,555 27,335 26,162 23,800 20,205 19,263 16,949 45.02%
-
NP to SH 29,555 27,335 26,162 23,800 20,205 19,263 16,949 45.02%
-
Tax Rate 20.05% 21.45% 20.61% 18.84% 18.74% 20.14% 20.51% -
Total Cost 255,641 252,083 251,402 228,123 211,882 203,662 186,732 23.36%
-
Net Worth 166,769 172,251 167,988 157,940 150,980 154,111 150,120 7.28%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 16,239 11,323 11,323 11,323 11,323 74 74 3574.28%
Div Payout % 54.95% 41.43% 43.28% 47.58% 56.04% 0.39% 0.44% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 166,769 172,251 167,988 157,940 150,980 154,111 150,120 7.28%
NOSH 62,460 61,961 61,988 62,674 62,908 62,141 62,033 0.45%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 10.36% 9.78% 9.43% 9.45% 8.71% 8.64% 8.32% -
ROE 17.72% 15.87% 15.57% 15.07% 13.38% 12.50% 11.29% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 456.60 450.96 447.77 401.95 368.93 358.74 328.34 24.66%
EPS 47.32 44.12 42.20 37.97 32.12 31.00 27.32 44.37%
DPS 26.00 18.00 18.00 18.00 18.00 0.12 0.12 3543.11%
NAPS 2.67 2.78 2.71 2.52 2.40 2.48 2.42 6.79%
Adjusted Per Share Value based on latest NOSH - 62,674
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 74.26 72.76 72.27 65.60 60.43 58.05 53.04 25.22%
EPS 7.70 7.12 6.81 6.20 5.26 5.02 4.41 45.14%
DPS 4.23 2.95 2.95 2.95 2.95 0.02 0.02 3484.80%
NAPS 0.4342 0.4485 0.4374 0.4113 0.3931 0.4013 0.3909 7.27%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 3.78 3.28 3.00 2.47 2.48 2.47 1.90 -
P/RPS 0.83 0.73 0.67 0.61 0.67 0.69 0.58 27.07%
P/EPS 7.99 7.43 7.11 6.50 7.72 7.97 6.95 9.77%
EY 12.52 13.45 14.07 15.37 12.95 12.55 14.38 -8.84%
DY 6.88 5.49 6.00 7.29 7.26 0.05 0.06 2280.83%
P/NAPS 1.42 1.18 1.11 0.98 1.03 1.00 0.79 47.99%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 06/08/07 18/05/07 26/02/07 17/11/06 07/08/06 19/05/06 28/02/06 -
Price 3.74 3.88 3.20 2.62 2.39 2.58 2.13 -
P/RPS 0.82 0.86 0.71 0.65 0.65 0.72 0.65 16.80%
P/EPS 7.90 8.79 7.58 6.90 7.44 8.32 7.80 0.85%
EY 12.65 11.37 13.19 14.49 13.44 12.01 12.83 -0.94%
DY 6.95 4.64 5.63 6.87 7.53 0.05 0.06 2297.00%
P/NAPS 1.40 1.40 1.18 1.04 1.00 1.04 0.88 36.39%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment